[INGRESS] YoY TTM Result on 31-Jan-2003 [#4]

Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -25.49%
YoY- -22.72%
Quarter Report
View:
Show?
TTM Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 287,203 213,160 155,459 171,651 174,575 178,026 10.03%
PBT 10,368 14,438 18,443 33,618 37,224 27,664 -17.81%
Tax 3,004 595 -6,762 -15,063 -11,054 -9,380 -
NP 13,372 15,033 11,681 18,555 26,170 18,284 -6.06%
-
NP to SH 7,992 15,033 11,681 21,442 27,745 18,033 -15.01%
-
Tax Rate -28.97% -4.12% 36.66% 44.81% 29.70% 33.91% -
Total Cost 273,831 198,127 143,778 153,096 148,405 159,742 11.37%
-
Net Worth 153,591 172,654 128,012 128,260 128,934 87,985 11.78%
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 6,139 3,842 3,200 3,206 2,766 2,343 21.23%
Div Payout % 76.82% 25.56% 27.40% 14.95% 9.97% 12.99% -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 153,591 172,654 128,012 128,260 128,934 87,985 11.78%
NOSH 76,795 76,848 64,006 64,130 64,031 54,244 7.19%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 4.66% 7.05% 7.51% 10.81% 14.99% 10.27% -
ROE 5.20% 8.71% 9.12% 16.72% 21.52% 20.50% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 373.98 277.38 242.88 267.66 272.64 328.19 2.64%
EPS 10.41 19.56 18.25 33.43 43.33 33.24 -20.71%
DPS 8.00 5.00 5.00 5.00 4.32 4.32 13.10%
NAPS 2.00 2.2467 2.00 2.00 2.0136 1.622 4.27%
Adjusted Per Share Value based on latest NOSH - 64,130
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 340.30 252.57 184.20 203.39 206.85 210.94 10.03%
EPS 9.47 17.81 13.84 25.41 32.87 21.37 -15.01%
DPS 7.27 4.55 3.79 3.80 3.28 2.78 21.18%
NAPS 1.8199 2.0458 1.5168 1.5197 1.5277 1.0425 11.78%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/01/06 31/01/05 30/01/04 30/01/03 30/01/02 - -
Price 0.94 1.27 2.38 2.82 2.18 0.00 -
P/RPS 0.25 0.46 0.98 1.05 0.80 0.00 -
P/EPS 9.03 6.49 13.04 8.43 5.03 0.00 -
EY 11.07 15.40 7.67 11.86 19.88 0.00 -
DY 8.51 3.94 2.10 1.77 1.98 0.00 -
P/NAPS 0.47 0.57 1.19 1.41 1.08 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 14/04/06 23/03/05 26/03/04 28/03/03 28/03/02 - -
Price 1.09 1.16 2.23 2.51 2.57 0.00 -
P/RPS 0.29 0.42 0.92 0.94 0.94 0.00 -
P/EPS 10.47 5.93 12.22 7.51 5.93 0.00 -
EY 9.55 16.86 8.18 13.32 16.86 0.00 -
DY 7.34 4.31 2.24 1.99 1.68 0.00 -
P/NAPS 0.55 0.52 1.12 1.26 1.28 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment